Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 18 Loring St

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Report by:

Dev Rana

starlinesuites@gmail.com

Annual Revenue

$109,573

Profit (Cash Flow)

$25,669

Cash on Cash Return

179.3%

Annual Revenue

$109,573

AirDNA projects $386/night at 64% occupancy ($90,229). Airbtics projects $318/night at 72% occupancy ($83,626). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 75% occupancy rate, $400 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$69,828$84,346$101,936$113,228
Occupancy63%70%83%95%
Nightly Rate$271$328$341$434

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

179.33% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$25,668$51,337$77,006$102,674$128,343$256,686$770,060
Revenue Appreciation$2,191$4,426$6,706$9,032$11,404$23,995$88,903
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$27,860$55,764$83,712$111,707$139,747$280,682$858,964

Property Appreciation:

3%

Revenue Appreciation:

2%

Cash on Cash Return

179.33%

Payback Period Days

221

Return on Investment

179.33%

property-location

18 Loring Somerville, MA, 02143

3 bed • 2 bath • 9 guests

Agent

Inquire about this property

Contact Agent

$4,500

Zestimate

$109,573

Annual Revenue

BNBCalc predicts this property will get $318 per night with 72% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Top 41% of comparables

Top 11% of comparables

Seasonality

Sign up to view the full seasonality chart

$25,669

Profit

Revenue

$109,573

Operating Expenses

$23,905

Operating Income

$85,669

Net Effective Rent

$60,000

Profit (Cash Flow)

$25,669

$15,535

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$5,035

Total

$15,535

Investment Value Over Time

Revenue Appreciation

2%

Cash on Cash Return

179.33%

Payback Period Days

221